Chinese Premium Wellness Trends Will Expand Market Opportunities

AnalystConsensusTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

26 Aug 25

Updated

26 Aug 25

AnalystConsensusTarget's Fair Value

HK$37.01

5.2% undervalued

26 Aug

HK$35.10

115.3%

5.2%

115.3%

5.2%

Author's Valuation

HK$37.0

5.2% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates0

AnalystConsensusTarget Fair Value

HK$37.0

5.2% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

9.74%

Consumer Services revenue growth rate

0.40%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.46%

Calculation

CN¥406.92m

Earnings '28

24.34x

PE Ratio '28

CN¥9.90b

Market Cap '28

CN¥9.90b

Market Cap '28

235.80m

No. shares '28

CN¥42.00

Share Price '28

CN¥42.00 Share Price '28

Discounted to 2025 @ 7.45% p.a.

CN¥33.85

Fair Value '25

CN¥33.85 Fair Value '25

Converted to HKD @ 1.0895 CNY/HKD Exchange Rate

HK$36.88

Fair Value '25